|
Cash & Equivalents
|
0.05B | 0.04B | 0.05B | 0.02B | 0.04B | 0.04B | 0.08B | 0.05B | 0.06B | 0.11B | 0.15B | 0.16B | 0.19B | 0.16B | 0.24B | 0.28B | 0.19B | 0.09B | 0.25B | 0.19B | 0.27B | 0.23B | 0.09B | 0.14B | 0.39B | 0.07B | 0.17B | 0.28B | 0.19B | 0.09B | 0.14B | 0.26B | 0.29B | 1.13B | 0.70B | 0.14B | 0.04B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.09B | 0.27B | 0.12B | 0.82B | 1.08B | 1.20B | 0.72B | 0.86B | 0.14B | 0.23B | 0.12B | 0.12B | 0.12B | 0.16B | 0.14B | 0.17B | 0.34B | 0.93B | 0.29B | 0.11B | 0.43B | 0.56B | 0.18B | 0.35B | 0.19B |
|
Short-term Investments
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.06B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.09B | 0.05B | 0.06B | 0.11B | 0.15B | 0.16B | 0.19B | 0.16B | 0.24B | 0.28B | 0.19B | 0.09B | 0.25B | 0.19B | 0.27B | 0.23B | 0.09B | 0.14B | 0.39B | 0.07B | 0.17B | 0.28B | 0.19B | 0.09B | 0.14B | 0.26B | 0.29B | 1.13B | 0.70B | 0.14B | 0.04B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.09B | 0.27B | 0.12B | 0.82B | 1.08B | 1.20B | 0.72B | 0.86B | 0.14B | 0.23B | 0.12B | 0.12B | 0.12B | 0.16B | 0.14B | 0.17B | 0.34B | 0.93B | 0.29B | 0.11B | 0.43B | 0.56B | 0.18B | 0.35B | 0.19B |
|
Receivables - Net
|
0.34B | 0.39B | 0.41B | 0.25B | 0.30B | 0.40B | 0.41B | 0.26B | 0.29B | 0.40B | 0.44B | 0.30B | 0.33B | 0.40B | 0.40B | 0.28B | 0.33B | 0.41B | 0.45B | 0.32B | 0.35B | 0.44B | 0.49B | 0.35B | 0.38B | 0.50B | 0.56B | 0.40B | 0.45B | 0.54B | 0.54B | 0.40B | 0.47B | 0.57B | 0.58B | 0.43B | 0.49B | 0.64B | 0.65B | 0.51B | 0.56B | 0.70B | 0.73B | 0.53B | 0.60B | 0.70B | 0.65B | 0.51B | 0.60B | 0.69B | 0.95B | 0.78B | 0.93B | 1.12B | 1.22B | 1.05B | 0.97B | 1.16B | 1.18B | 0.89B | 0.89B | 1.06B | 1.02B | 0.89B | 0.93B | 1.08B | 1.18B |
|
Receivables - Other
|
| | | 0.01B | | | | 0.06B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.09B | | | | 0.15B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.20B | | | | | | | | | | | |
|
Receivables
|
0.34B | 0.39B | 0.41B | 0.27B | 0.30B | 0.40B | 0.41B | 0.32B | 0.29B | 0.40B | 0.44B | 0.31B | 0.33B | 0.40B | 0.40B | 0.30B | 0.33B | 0.41B | 0.45B | 0.34B | 0.35B | 0.44B | 0.49B | 0.37B | 0.38B | 0.50B | 0.56B | 0.42B | 0.45B | 0.54B | 0.54B | 0.49B | 0.47B | 0.57B | 0.58B | 0.59B | 0.49B | 0.64B | 0.65B | 0.54B | 0.56B | 0.70B | 0.73B | 0.57B | 0.60B | 0.70B | 0.65B | 0.56B | 0.60B | 0.69B | 0.95B | 0.84B | 0.93B | 1.12B | 1.22B | 1.25B | 0.97B | 1.16B | 1.18B | 0.89B | 0.89B | 1.06B | 1.02B | 0.89B | 0.93B | 1.08B | 1.18B |
|
Raw Materials
|
0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | | | | | | | |
|
Work In Process
|
0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | |
|
Finished Goods
|
0.29B | 0.29B | 0.27B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.25B | 0.26B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.28B | 0.29B | 0.29B | 0.28B | 0.30B | 0.29B | 0.30B | 0.28B | 0.29B | 0.31B | 0.32B | 0.31B | 0.33B | 0.34B | 0.34B | 0.35B | 0.37B | 0.37B | 0.38B | 0.36B | 0.39B | 0.40B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.41B | 0.42B | 0.41B | 0.41B | 0.40B | 0.44B | 0.44B | 0.46B | 0.45B | 0.49B | | | | | | | |
|
Inventory
|
0.36B | 0.36B | 0.33B | 0.33B | 0.31B | 0.31B | 0.32B | 0.32B | 0.33B | 0.33B | 0.32B | 0.33B | 0.34B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.34B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.34B | 0.33B | 0.35B | 0.34B | 0.35B | 0.34B | 0.35B | 0.36B | 0.37B | 0.37B | 0.38B | 0.40B | 0.40B | 0.41B | 0.43B | 0.43B | 0.44B | 0.43B | 0.46B | 0.47B | 0.45B | 0.46B | 0.45B | 0.44B | 0.45B | 0.51B | 0.52B | 0.52B | 0.52B | 0.54B | 0.58B | 0.59B | 0.59B | 0.57B | 0.62B | 0.65B | 0.65B | 0.65B | 0.68B | 0.72B | 0.73B | 0.69B |
|
Current Deferred Tax Assets
|
0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.06B | 0.06B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.08B | 0.06B | 0.03B | 0.03B | 0.05B | 0.07B | 0.03B | 0.04B | 0.11B | 0.10B | 0.06B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.09B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.07B | 0.09B | 0.13B | 0.10B | 0.09B | 0.14B | 0.14B | 0.12B | 0.09B | 0.12B | 0.11B | 0.07B | 0.07B | 0.15B | 0.11B | 0.09B | 0.08B | 0.09B | 0.10B |
|
Current Assets
|
0.88B | 0.93B | 0.89B | 0.73B | 0.76B | 0.86B | 0.92B | 0.77B | 0.77B | 0.89B | 1.00B | 0.86B | 0.92B | 0.95B | 1.05B | 0.98B | 0.93B | 0.91B | 1.10B | 0.95B | 1.05B | 1.10B | 0.95B | 0.92B | 1.19B | 1.02B | 1.14B | 1.08B | 1.01B | 1.02B | 1.08B | 1.14B | 1.16B | 2.18B | 1.75B | 1.18B | 1.01B | 1.18B | 1.18B | 1.08B | 1.08B | 1.26B | 1.32B | 1.38B | 1.28B | 2.03B | 2.27B | 2.28B | 1.99B | 2.20B | 1.72B | 1.70B | 1.66B | 1.90B | 2.33B | 1.90B | 1.79B | 2.04B | 2.70B | 2.52B | 1.91B | 1.98B | 2.21B | 2.27B | 1.93B | 2.24B | 2.27B |
|
Property, Plant & Equipment (Net)
|
4.09B | 4.03B | 3.97B | 3.87B | 3.79B | 3.72B | 3.68B | 3.63B | 3.59B | 3.54B | 3.44B | 3.42B | 3.35B | 3.28B | 3.21B | 3.16B | 3.17B | 3.22B | 3.21B | 3.31B | 2.89B | 2.90B | 3.07B | 3.07B | 3.08B | 3.12B | 3.12B | 3.16B | 3.20B | 3.22B | 3.23B | 3.26B | 3.45B | 3.54B | 3.54B | 3.92B | 4.03B | 4.11B | 4.19B | 4.24B | 4.28B | 4.29B | 4.29B | 4.32B | 4.40B | 4.38B | 4.34B | 4.43B | 4.36B | 4.37B | 5.55B | 5.55B | 5.73B | 5.74B | 5.99B | 6.05B | 6.04B | 6.11B | 6.11B | 6.22B | 6.21B | 6.42B | 6.41B | 8.46B | 8.38B | 8.34B | 8.35B |
|
Long-Term Investments
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Goodwill
|
3.08B | 3.09B | 3.09B | 3.10B | 3.10B | 3.10B | 3.10B | 3.35B | 3.10B | 3.10B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.08B | 3.08B | 3.08B | 3.08B | 3.08B | 3.10B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.09B | 3.10B | 3.10B | 3.10B | 3.12B | 3.13B | 3.16B | 3.17B | 3.17B | 3.16B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.67B | 3.70B | 3.71B | 3.74B | 3.70B | 3.69B | 3.69B | 3.69B | 3.53B | 3.53B | 3.53B | 3.54B | 3.45B | 3.79B | 3.81B | 3.83B | 3.84B |
|
Intangibles
|
0.67B | 0.68B | 0.68B | 0.68B | 0.68B | 0.68B | 0.69B | 0.69B | 0.70B | 0.69B | 0.70B | 0.01B | 0.70B | 0.69B | 0.69B | 0.76B | 0.69B | 0.70B | 0.70B | 0.78B | 0.63B | 0.63B | 0.76B | 0.13B | 0.76B | 0.77B | 0.77B | 0.86B | 0.75B | 0.75B | 0.75B | 0.02B | 0.83B | 0.83B | 0.84B | 0.31B | 1.06B | 1.16B | 1.10B | 0.04B | 1.09B | 1.08B | 1.07B | 0.03B | 1.08B | 1.11B | 1.11B | 0.07B | 1.11B | 1.10B | 1.82B | 2.04B | 1.75B | 1.78B | 1.71B | 2.08B | 1.68B | 1.65B | 1.47B | 1.46B | 1.60B | 1.62B | 1.61B | 1.88B | 1.85B | 1.83B | 1.80B |
|
Goodwill & Intangibles
|
3.76B | 3.78B | 3.78B | 3.78B | 3.78B | 3.78B | 3.78B | 4.04B | 3.80B | 3.79B | 3.79B | 3.09B | 3.78B | 3.78B | 3.78B | 3.85B | 3.78B | 3.78B | 3.78B | 3.86B | 3.72B | 3.71B | 3.85B | 3.22B | 3.86B | 3.86B | 3.86B | 3.95B | 3.85B | 3.85B | 3.85B | 3.11B | 3.93B | 3.94B | 3.94B | 3.43B | 4.19B | 4.32B | 4.27B | 3.21B | 4.25B | 4.24B | 4.24B | 3.19B | 4.25B | 4.29B | 4.28B | 3.24B | 4.29B | 4.28B | 5.49B | 5.73B | 5.46B | 5.52B | 5.41B | 5.77B | 5.37B | 5.34B | 5.00B | 4.99B | 5.14B | 5.16B | 5.06B | 5.67B | 5.66B | 5.66B | 5.64B |
|
Long-Term Deferred Tax
|
| | | -0.28B | | | | 0.34B | | | | 0.41B | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.17B | | 0.17B | 0.17B | 0.18B | | 0.19B | 0.19B | 0.20B | | 0.21B | 0.22B | 0.22B | | 0.22B | 0.23B | 0.23B | | 0.23B | 0.23B | 0.24B | | 0.30B | 0.29B | 0.29B | 0.29B | 0.27B | 0.25B | 0.50B | 0.27B | 0.11B | 0.12B | 0.13B | 0.15B | 0.15B | 0.15B | 0.17B |
|
Non-Current Assets
|
7.96B | 7.92B | 7.88B | 7.79B | 7.71B | 7.63B | 7.60B | 7.57B | 7.53B | 7.49B | 7.38B | 0.14B | 7.30B | 7.23B | 7.18B | 0.14B | 7.15B | 7.21B | 7.21B | 0.14B | 6.82B | 6.81B | 7.12B | 0.14B | 7.13B | 7.17B | 7.17B | 0.16B | 7.24B | 7.27B | 7.28B | 0.19B | 7.59B | 7.69B | 7.69B | 0.21B | 8.44B | 8.66B | 8.70B | 0.28B | 9.21B | 9.23B | 9.22B | 0.27B | 9.35B | 9.37B | 9.33B | 0.26B | 9.34B | 9.37B | 11.97B | 0.46B | 12.20B | 12.28B | 12.28B | 0.53B | 12.28B | 12.29B | 11.92B | 0.52B | 12.00B | 12.24B | 12.14B | 14.84B | 14.79B | 14.73B | 14.71B |
|
Assets
|
8.84B | 8.85B | 8.76B | 8.53B | 8.47B | 8.49B | 8.52B | 8.34B | 8.30B | 8.39B | 8.38B | 8.23B | 8.22B | 8.18B | 8.23B | 8.13B | 8.08B | 8.12B | 8.31B | 8.23B | 7.87B | 7.91B | 8.07B | 8.04B | 8.33B | 8.20B | 8.32B | 8.30B | 8.25B | 8.29B | 8.36B | 8.47B | 8.74B | 9.87B | 9.44B | 9.50B | 9.45B | 9.84B | 9.88B | 9.83B | 10.30B | 10.48B | 10.54B | 10.65B | 10.63B | 11.40B | 11.59B | 11.69B | 11.33B | 11.57B | 13.69B | 13.68B | 13.86B | 14.18B | 14.62B | 14.23B | 14.08B | 14.33B | 14.62B | 14.55B | 13.91B | 14.22B | 14.35B | 17.10B | 16.71B | 16.97B | 16.98B |
|
Accounts Payables
|
0.14B | 0.15B | 0.14B | 0.12B | 0.13B | 0.17B | 0.14B | 0.10B | 0.12B | 0.15B | 0.13B | 0.10B | 0.13B | 0.17B | 0.13B | 0.11B | 0.12B | 0.13B | 0.15B | 0.14B | 0.15B | 0.18B | 0.17B | 0.15B | 0.16B | 0.19B | 0.20B | 0.18B | 0.19B | 0.18B | 0.16B | 0.15B | 0.18B | 0.20B | 0.18B | 0.20B | 0.19B | 0.23B | 0.23B | 0.22B | 0.25B | 0.28B | 0.27B | 0.27B | 0.24B | 0.28B | 0.26B | 0.27B | 0.26B | 0.30B | 0.41B | 0.37B | 0.39B | 0.44B | 0.48B | 0.45B | 0.37B | 0.40B | 0.41B | 0.39B | 0.32B | 0.33B | 0.35B | 0.41B | 0.35B | 0.38B | 0.42B |
|
Notes Payables
|
0.67B | 0.41B | 0.29B | 0.24B | 0.30B | 0.32B | | 0.29B | 0.30B | 0.10B | | | | | | | | 0.10B | | | | | | | | 0.14B | | | | | | | | | | | 0.20B | 0.36B | 0.20B | 0.13B | 0.18B | 0.14B | | | | | | | | | | | 0.10B | 0.18B | 0.31B | 0.10B | | | | | | 0.10B | | | | 0.55B | |
|
Payables
|
0.81B | 0.56B | 0.43B | 0.36B | 0.43B | 0.49B | 0.14B | 0.39B | 0.42B | 0.25B | 0.13B | 0.10B | 0.13B | 0.17B | 0.13B | 0.11B | 0.12B | 0.23B | 0.15B | 0.14B | 0.15B | 0.18B | 0.17B | 0.15B | 0.16B | 0.33B | 0.20B | 0.18B | 0.19B | 0.18B | 0.16B | 0.15B | 0.18B | 0.20B | 0.18B | 0.20B | 0.39B | 0.59B | 0.43B | 0.35B | 0.43B | 0.42B | 0.27B | 0.27B | 0.24B | 0.28B | 0.26B | 0.27B | 0.26B | 0.30B | 0.41B | 0.37B | 0.49B | 0.62B | 0.80B | 0.55B | 0.37B | 0.40B | 0.41B | 0.39B | 0.32B | 0.42B | 0.35B | 0.41B | 0.35B | 0.93B | 0.42B |
|
Accumulated Expenses
|
| | | 0.04B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.08B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.10B | | | | 0.09B | | | | 0.12B | | | | 0.11B | | | | 0.14B | | | | 0.12B | | | |
|
Other Accumulated Expenses
|
0.15B | 0.13B | 0.19B | 0.07B | 0.15B | 0.16B | 0.21B | 0.13B | 0.21B | 0.18B | 0.24B | 0.10B | 0.21B | 0.16B | 0.21B | 0.10B | 0.21B | 0.16B | 0.20B | 0.08B | 0.19B | 0.17B | 0.20B | 0.06B | 0.18B | 0.16B | 0.22B | 0.08B | 0.17B | 0.16B | 0.20B | 0.13B | 0.18B | 0.20B | 0.23B | 0.11B | 0.20B | 0.22B | 0.26B | 0.14B | 0.23B | 0.24B | 0.27B | 0.15B | 0.23B | 0.26B | 0.30B | 0.15B | 0.29B | 0.28B | 0.45B | 0.26B | 0.40B | 0.41B | 0.45B | 0.27B | 0.39B | 0.39B | 0.44B | 0.24B | 0.37B | 0.37B | 0.42B | 0.43B | 0.44B | 0.41B | 0.56B |
|
Short term Debt
|
0.67B | 0.41B | 0.29B | 0.39B | 0.33B | 0.43B | 0.33B | 0.29B | 0.30B | 0.10B | 0.01B | 0.13B | 0.14B | 0.29B | 0.29B | 0.15B | 0.14B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.15B | 0.37B | 0.14B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.53B | 0.00B | 0.04B | 0.20B | 0.36B | 0.20B | 0.13B | 0.18B | 0.14B | 0.00B | 0.00B | 0.00B | 0.50B | 0.51B | 0.52B | 0.02B | 0.02B | 0.01B | 0.01B | 0.10B | 0.18B | 0.31B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.40B | 0.00B | 0.55B | 0.00B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.07B | | | | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B |
|
Total Current Liabilities
|
1.27B | 0.75B | 0.68B | 0.86B | 0.91B | 1.07B | 0.67B | 0.58B | 0.63B | 0.44B | 0.38B | 0.41B | 0.48B | 0.62B | 0.63B | 0.44B | 0.47B | 0.39B | 0.36B | 0.30B | 0.34B | 0.35B | 0.36B | 0.45B | 0.70B | 0.51B | 0.41B | 0.35B | 0.36B | 0.33B | 0.36B | 0.37B | 0.36B | 0.93B | 0.41B | 0.44B | 0.58B | 0.81B | 0.69B | 0.60B | 0.66B | 0.66B | 0.54B | 0.54B | 0.48B | 1.04B | 1.07B | 1.05B | 0.57B | 0.60B | 0.88B | 0.77B | 0.89B | 1.03B | 1.36B | 0.96B | 0.76B | 0.79B | 0.86B | 0.80B | 0.70B | 0.80B | 0.77B | 1.24B | 0.80B | 1.34B | 1.02B |
|
Non-Current Debt
|
2.54B | 2.52B | 2.51B | 2.12B | 2.10B | 2.00B | 2.43B | 2.43B | 2.43B | 2.79B | 2.82B | 2.68B | 2.67B | 2.53B | 2.53B | 2.53B | 2.53B | 2.52B | 2.52B | 2.52B | 2.01B | 1.98B | 1.98B | 1.83B | 1.89B | 1.89B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 2.33B | 2.81B | 2.81B | 2.81B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.79B | 2.79B | 2.78B | 2.77B | 2.77B | 2.77B | 3.87B | 3.87B | 3.87B | 3.87B | 3.87B | 3.88B | 3.88B | 3.87B | 3.87B | 3.88B | 3.33B | 3.33B | 3.33B | 4.91B | 4.91B | 4.36B | 4.36B |
|
Non-Current Deffered Revenue
|
| | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.07B | 0.07B | 0.07B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B |
|
Pension
|
| | | 0.21B | | | | 0.13B | | | | 0.23B | | | | 0.30B | | | | 0.15B | | | | 0.25B | | | | 0.23B | | | | 0.25B | | | | 0.25B | | | | 0.12B | | | | 0.14B | | | | 0.14B | | | | 0.11B | | | | 0.08B | | | | 0.08B | | | | 0.08B | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.01B | | | | | | | | 0.04B |
|
Non-Current Deferred Tax Liability
|
0.93B | 0.93B | 0.90B | -1.12B | 0.87B | 0.84B | 0.86B | 1.13B | 0.81B | 0.76B | 0.79B | 0.73B | 0.70B | 0.69B | 0.68B | 0.66B | 0.61B | 0.66B | 0.67B | 0.70B | 0.69B | 0.70B | 0.73B | 0.69B | 0.68B | 0.69B | 0.69B | 0.68B | 0.66B | 0.68B | 0.71B | 0.70B | 0.70B | 0.71B | 0.72B | 0.46B | 0.48B | 0.55B | 0.58B | 0.57B | 0.57B | 0.60B | 0.63B | 0.63B | 0.65B | 0.67B | 0.69B | 0.71B | 0.73B | 0.75B | 1.05B | 1.01B | 1.01B | 1.04B | 1.07B | 1.07B | 1.06B | 1.07B | 1.07B | 1.46B | 1.03B | 1.01B | 1.00B | 1.34B | 1.33B | 1.32B | 1.39B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.39B | 0.39B | 0.40B | 0.41B | 0.41B | 0.40B | 0.40B | 0.44B | 0.62B | 0.64B | 0.63B | 0.65B | 0.55B | 0.55B | 0.65B | 0.63B | 0.61B | 0.58B | 0.58B | 0.51B | 0.58B | 0.59B | 0.62B | 0.60B | 0.60B |
|
Other Non-Current Liabilities
|
0.62B | 0.62B | 0.60B | 0.17B | 0.54B | 0.54B | 0.54B | 0.16B | 0.53B | 0.54B | 0.52B | 0.15B | 0.62B | 0.60B | 0.62B | 0.15B | 0.68B | 0.65B | 0.67B | 0.23B | 0.58B | 0.57B | 0.57B | 0.23B | 0.68B | 0.67B | 0.66B | 0.23B | 0.62B | 0.61B | 0.60B | 0.22B | 0.63B | 0.63B | 0.62B | 0.22B | 0.51B | 0.50B | 0.49B | 0.23B | 0.48B | 0.48B | 0.48B | 0.21B | 0.55B | 0.56B | 0.55B | 0.28B | 0.55B | 0.55B | 0.64B | 0.32B | 0.69B | 0.69B | 0.72B | 0.31B | 0.67B | 0.68B | 0.69B | 0.32B | 0.69B | 0.70B | 0.71B | 0.82B | 0.83B | 0.85B | 0.81B |
|
Total Non-Current Liabilities
|
4.73B | 4.20B | 4.08B | 4.32B | 3.88B | 3.92B | 3.96B | 4.22B | 3.87B | 3.98B | 3.99B | 4.28B | 3.86B | 3.83B | 3.84B | 4.22B | 3.68B | 3.65B | 3.78B | 4.09B | 3.26B | 3.25B | 3.30B | 3.64B | 3.49B | 3.30B | 3.29B | 3.62B | 3.21B | 3.20B | 3.25B | 3.68B | 3.59B | 4.64B | 4.13B | 4.32B | 4.03B | 4.32B | 4.24B | 4.40B | 4.60B | 4.63B | 4.52B | 4.82B | 4.49B | 5.08B | 5.11B | 5.38B | 4.64B | 4.73B | 6.59B | 6.80B | 6.57B | 6.75B | 7.02B | 6.97B | 6.40B | 6.42B | 6.47B | 6.71B | 5.71B | 5.79B | 5.75B | 8.14B | 7.73B | 7.70B | 7.41B |
|
Total Liabilities
|
5.35B | 4.82B | 4.68B | 4.49B | 4.42B | 4.46B | 4.50B | 4.38B | 4.40B | 4.52B | 4.52B | 4.44B | 4.47B | 4.44B | 4.46B | 4.37B | 4.36B | 4.31B | 4.45B | 4.32B | 3.84B | 3.82B | 3.87B | 3.86B | 4.17B | 3.97B | 3.95B | 3.85B | 3.83B | 3.81B | 3.85B | 3.90B | 4.22B | 5.27B | 4.75B | 4.54B | 4.54B | 4.82B | 4.73B | 4.63B | 5.08B | 5.11B | 5.00B | 5.03B | 5.04B | 5.63B | 5.66B | 5.66B | 5.20B | 5.28B | 7.24B | 7.11B | 7.26B | 7.44B | 7.74B | 7.28B | 7.07B | 7.11B | 7.16B | 7.04B | 6.39B | 6.49B | 6.46B | 8.96B | 8.55B | 8.54B | 8.22B |
|
Total Debt
|
3.20B | 2.93B | 2.79B | 2.50B | 2.43B | 2.43B | 2.76B | 2.71B | 2.73B | 2.89B | 2.82B | 2.82B | 2.81B | 2.81B | 2.81B | 2.68B | 2.67B | 2.62B | 2.52B | 2.52B | 2.01B | 1.98B | 1.98B | 1.98B | 2.25B | 2.03B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 2.33B | 3.34B | 2.81B | 2.85B | 2.98B | 3.14B | 2.98B | 2.91B | 2.96B | 2.92B | 2.78B | 2.78B | 2.79B | 3.29B | 3.29B | 3.29B | 2.79B | 2.79B | 3.89B | 3.88B | 3.97B | 4.05B | 4.19B | 3.98B | 3.88B | 3.87B | 3.87B | 3.88B | 3.33B | 3.43B | 3.33B | 5.31B | 4.91B | 4.91B | 4.36B |
|
Common Equity
|
3.48B | 4.03B | 4.09B | 4.03B | 4.05B | 4.03B | 4.02B | 3.96B | 3.90B | 3.87B | 3.87B | 3.79B | 3.75B | 3.74B | 3.77B | 3.76B | 3.71B | 3.81B | 3.86B | 3.94B | 4.03B | 4.09B | 4.20B | 4.18B | 4.16B | 4.23B | 4.36B | 4.45B | 4.42B | 4.48B | 4.50B | 4.57B | 4.52B | 4.60B | 4.69B | 4.97B | 4.91B | 5.02B | 5.15B | 5.20B | 5.22B | 5.37B | 5.54B | 5.62B | 5.59B | 5.76B | 5.93B | 6.03B | 6.14B | 6.29B | 6.45B | 6.57B | 6.60B | 6.74B | 6.88B | 6.95B | 7.01B | 7.23B | 7.47B | 7.51B | 7.52B | 7.73B | 7.89B | 8.14B | 8.16B | 8.43B | 8.76B |
|
Shareholder's Equity
|
3.48B | 4.03B | 4.09B | 4.03B | 4.05B | 4.03B | 4.02B | 3.96B | 3.90B | 3.87B | 3.87B | 3.79B | 3.75B | 3.74B | 3.77B | 3.76B | 3.71B | 3.81B | 3.86B | 3.94B | 4.03B | 4.09B | 4.20B | 4.18B | 4.16B | 4.23B | 4.36B | 4.45B | 4.42B | 4.48B | 4.50B | 4.57B | 4.52B | 4.60B | 4.69B | 4.97B | 4.91B | 5.02B | 5.15B | 5.20B | 5.22B | 5.37B | 5.54B | 5.62B | 5.59B | 5.76B | 5.93B | 6.03B | 6.14B | 6.29B | 6.45B | 6.57B | 6.60B | 6.74B | 6.88B | 6.95B | 7.01B | 7.23B | 7.47B | 7.51B | 7.52B | 7.73B | 7.89B | 8.14B | 8.16B | 8.43B | 8.76B |
|
Liabilities and Shareholders Equity
|
8.84B | 8.85B | 8.76B | 8.53B | 8.47B | 8.49B | 8.52B | 8.34B | 8.30B | 8.39B | 8.38B | 8.23B | 8.22B | 8.18B | 8.23B | 8.13B | 8.08B | 8.12B | 8.31B | 8.23B | 7.87B | 7.91B | 8.07B | 8.04B | 8.33B | 8.20B | 8.32B | 8.30B | 8.25B | 8.29B | 8.36B | 8.47B | 8.74B | 9.87B | 9.44B | 9.50B | 9.45B | 9.84B | 9.88B | 9.83B | 10.30B | 10.48B | 10.54B | 10.65B | 10.63B | 11.40B | 11.59B | 11.69B | 11.33B | 11.57B | 13.69B | 13.68B | 13.86B | 14.18B | 14.62B | 14.23B | 14.08B | 14.33B | 14.62B | 14.55B | 13.91B | 14.22B | 14.35B | 17.10B | 16.71B | 16.97B | 16.98B |
|
Retained Earnings
|
1.81B | 1.77B | 1.80B | -0.19B | 1.67B | 1.61B | 1.59B | -0.18B | 1.42B | 1.38B | 1.36B | -0.22B | 1.28B | 1.26B | 1.27B | -0.23B | 1.22B | 1.25B | 1.29B | -0.10B | 1.34B | 1.38B | 1.44B | -0.16B | 1.42B | 1.45B | 1.56B | -0.12B | 1.61B | 1.66B | 1.69B | -0.14B | 1.73B | 1.81B | 1.89B | -0.15B | 2.14B | 2.24B | 2.36B | -0.17B | 2.47B | 2.62B | 2.80B | -0.20B | 2.89B | 3.05B | 3.20B | -0.18B | 3.39B | 3.53B | 3.66B | -0.15B | 3.79B | 3.92B | 4.05B | -0.15B | 4.17B | 4.38B | 4.59B | 4.62B | 4.64B | 4.83B | 4.98B | 5.21B | 5.24B | 5.49B | 5.81B |